360.2
Revenue¥M
453.6
461.9
478.3
496.4
512.4
517.6
533.3
537.7
542.8
567.8
382.2
2.07%
2.76%
85
5.17
Revenue growth%
8.24
9.57
10.86
9.08
9.40
11.16
10.13
8.55
9.13
7.29
6.02
9.13
9.26
41
22.98
Gross margin%
12.84
10.19
11.38
14.05
15.80
17.56
18.57
20.73
23.24
20.52
29.00
20.52
16.68
51
15.42
Operating margin%
8.00
7.74
7.04
5.06
5.00
2.30
2.38
3.55
1.90
0.86
28.68
2.30
4.27
54
23.87
Net margin%
18.67
19.54
20.78
22.91
24.38
22.78
23.75
24.21
23.11
23.20
17.99
23.20
23.01
58
10.78
P/E ratio (avg)x
35.58
37.52
44.18
51.59
58.52
68.58
80.96
85.16
81.85
90.97
10.04
81.85
63.55
89
20.95
EV/EBITx
30.17
33.50
34.34
39.34
40.00
39.32
45.09
47.72
48.05
54.51
23.81
47.72
39.67
9
5.36
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
2.76
5.23
5.68
7.93
9.50
14.65
5.68
1.58
69
29.55
FCF margin%
20.03
19.39
21.64
24.49
26.02
23.39
24.88
26.76
25.31
22.34
18.99
24.88
23.94
55
0.615
FCF / Net incomex
0.942
1.035
0.997
1.130
1.143
1.093
1.043
1.210
1.188
1.237
0.856
1.188
1.111
80
9.46
ROIC%
6.85
5.37
3.67
4.91
6.22
7.70
8.49
9.41
6.57
5.70
20.65
7.70
6.40
38
5.55
Return on equity%
10.31
10.74
11.66
13.97
14.88
17.25
16.27
18.08
20.11
20.31
17.48
18.08
15.57
50
8.52
Return on assets%
8.15
9.12
8.09
5.75
5.41
3.29
3.22
2.96
1.02
0.40
7.80
2.96
4.35
8
0.99
EPS¥
1.14
1.12
1.14
1.12
1.23
1.22
1.37
1.31
1.55
1.70
1.06
6.68%
5.58%
—
14.92
EPS growth%
23.84
24.26
21.48
19.93
17.90
17.32
17.56
19.91
19.71
21.33
11.79
19.71
19.92
21
0.23
Bookvalue per sh¥
1.17
1.26
1.16
1.14
1.14
1.12
1.14
1.23
1.33
1.25
0.56
1.77%
1.21%
—
0.30
FCF per share¥
1.80
1.87
1.91
2.17
2.28
2.29
2.54
2.90
3.10
3.44
0.60
8.51%
8.51%
—
0.60
Dividend per sh¥
0.10
0.11
0.10
0.11
0.10
0.09
0.08
0.08
0.08
0.07
0.66
(7.47%)
(4.98%)
—
6.31
Div yield (avg)%
17.94
17.70
18.28
15.33
15.17
18.07
18.55
20.03
18.11
17.36
11.48
18.11
18.01
6
24.19
Payout ratio%
15.16
14.22
16.05
17.84
17.51
17.86
19.26
17.33
16.25
15.80
10.69
17.33
16.79
67
655.8
Shares (diluted)M
611.4
651.1
601.4
644.5
680.0
600.7
558.5
558.3
598.4
548.1
689.2
(4.22%)
(2.46%)
43
11.48
Buyback yield%
24.15
22.36
20.18
21.66
19.61
20.90
18.47
16.33
19.28
17.16
11.17
18.47
19.90
22
1.331
D/E ratiox
0.657
0.672
0.764
0.794
0.793
0.841
0.963
0.986
1.108
1.227
1.175
0.986
0.818
53
190.2
Enterprise value¥M
435.5
458.5
427.4
436.1
416.8
382.8
409.0
431.7
425.3
408.8
79.22
(0.39%)
(1.46%)
52
43.63
LT debt¥M
164.1
169.5
196.4
189.2
225.1
265.0
255.8
255.5
268.0
312.8
93.13
6.80%
7.16%
86
Revenue
¥567.8M
2.76%
1.00×
Cost of revenue
¥341.6M
2.69%
0.99×
Operating expenses
¥75.72M
3.14%
1.04×
Cash and investments
16.56%